Technology / Electronic ComponentsTaipei Exchange
$52.00
+2.60 (+5.27%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-216.0M · quality 14.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
22/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$5.2B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-156.8%
↓Gross Margin
16.7%
↓Debt/Equity
7.39
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-0.9%
FCF CAGR
—
FCF margin
5.7%
FCF / Net income
-0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.59B · net income $-310.4M · FCF $90.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.59B | $1.59B | $1.86B | $1.78B | $1.64B |
| Net Income | $-310.4M | $-310.4M | $5.0M | $-317.1M | $-187.1M |
| EBITDA | $-118.0M | $-118.0M | $188.7M | $-144.5M | $-103.6M |
| EPS | -3.09 | -3.09 | 0.05 | -3.29 | -2.30 |
| Gross Margin | 16.7% | 16.7% | 12.1% | -0.9% | 2.7% |
| Operating Margin | -1.2% | -1.2% | -2.2% | -16.8% | -13.0% |
| Net Margin | -19.5% | -19.5% | 0.3% | -17.8% | -11.4% |
| Balance Sheet | |||||
| Debt/Equity | 7.39 | 7.39 | 3.05 | 2.35 | 2.43 |
| Current Ratio | 0.77 | 0.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $90.9M | $90.9M | $-216.0M | $-351.1M | $-26.2M |
| Returns | |||||
| ROE | -156.8% | -156.8% | 1.0% | -63.1% | -37.0% |
| Valuation | |||||
| P/E | — | — | 1007.64 | — | — |
| EV/EBITDA | — | — | 33.24 | — | — |
| P/B | 26.39 | 26.39 | 9.64 | 4.44 | 3.15 |
| Growth & Yield | |||||
| Revenue Growth | -14.5% | -14.5% | 4.4% | 8.9% | — |
| EPS Growth | -6460.1% | -6460.1% | 101.5% | -43.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+30.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.05 → -3.09
Residual
+30.4%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.